XML 27 R42.htm IDEA: XBRL DOCUMENT v2.4.0.6
Mergers and Acquisitions (Details 3) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 0 Months Ended
Apr. 24, 2012
Peoples
Apr. 24, 2012
Peoples
As previously recorded by acquiree
Apr. 24, 2012
Peoples
Initial Fair Value Adjustments
Apr. 24, 2012
Peoples
Subsequent Fair Value Adjustments
Dec. 13, 2012
Savannah Bancorp ("SAVB")
Dec. 13, 2012
Savannah Bancorp ("SAVB")
As previously recorded by acquiree
Dec. 13, 2012
Savannah Bancorp ("SAVB")
Subsequent Fair Value Adjustments
Dec. 13, 2012
Savannah Bancorp ("SAVB")
Fair Value Adjustments
Mergers and Acquisitions                
Number of shares of common stock issued per share 0.1413              
Assets                
Cash and cash equivalents $ 24,459 $ 24,459     $ 86,244 $ 86,244    
Investment securities 175,892 176,334 (442)   74,203 75,460 31 (1,288)
Loans 234,245 262,858 (28,613)   601,359 660,555   (59,196)
Premises and equipment 13,296 10,094 3,202   10,448 12,555 (264) (1,843)
Intangible assets 2,930   2,930   12,918 3,357 15 9,546
Other real estate owned and repossessed assets 8,104 13,257 (5,153)   8,883 13,934 264 (5,315)
Deferred tax asset 16,532 4,702 11,766 64 38,225 (790) (128) 39,143
Other assets 16,705 17,588 (883)   6,149 8,497   (2,348)
Total assets 492,163 509,292 (17,193) 64 845,134 866,517 (82) (21,301)
Deposits:                
Noninterest-bearing 54,884 54,884     129,902 129,902    
Interest-bearing 380,186 378,781 1,405   621,728 619,198   2,530
Total deposits 435,070 433,665 1,405   751,630 749,100   2,530
Other borrowings 9,542 9,542     30,381 30,613   (232)
Other liabilities 6,944 4,291 2,475 178 14,372 8,026 (311) 6,657
Total liabilities 451,556 447,498 3,880 178 809,874 801,230 (311) 8,955
Net identifiable assets acquired over (under) liabilities assumed 40,607 61,794 (21,073) (114) 35,260 65,287 229 (30,256)
Goodwill 3,942   3,828 114 33,657   (229) 33,886
Net assets acquired over liabilities assumed 44,549 61,794 (17,245)   68,917 65,287   3,630
Consideration:                
SCBT Financial Corporation common shares issued 1,002,741 1,002,741     1,802,137 1,802,137    
Purchase price per share of the Company's common stock (in dollars per share)   $ 31.06       $ 38.20    
Company common stock issued and cash exchanged for fractional shares 31,100 31,160       68,854    
Cash paid for stock options outstanding   96            
Cash paid for TARP preferred stock 13,400 13,293       63    
Fair value of total consideration transferred $ 44,500 $ 44,549     $ 68,900 $ 68,917    
Income tax rate at which fair value adjustments are made to adjust deferred tax asset (as a percent)       35.80%       35.80%